[CWG] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[CWG] CWG HOLDINGS BERHAD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -14.41%
YoY- 646.15%
Quarter Report
Latest QR
Upcoming QR
CWG's Result
CWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 94,026 113,532 115,474 116,298 101,216 101,232 101,636 -1.28%
PBT 90 1,012 2,260 754 142 -882 -998 -
Tax -600 -256 -664 -100 -98 178 250 -
NP -510 756 1,596 654 44 -704 -748 -6.18%
-
NP to SH -510 626 1,550 582 78 -624 -748 -6.18%
-
Tax Rate 666.67% 25.30% 29.38% 13.26% 69.01% - - -
Total Cost 94,536 112,776 113,878 115,644 101,172 101,936 102,384 -1.31%
-
Net Worth 41,911 49,910 49,701 49,343 43,636 44,270 38,660 1.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 41,911 49,910 49,701 49,343 43,636 44,270 38,660 1.35%
NOSH 41,911 42,297 42,119 42,173 43,636 42,162 42,022 -0.04%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -0.54% 0.67% 1.38% 0.56% 0.04% -0.70% -0.74% -
ROE -1.22% 1.25% 3.12% 1.18% 0.18% -1.41% -1.93% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 224.34 268.41 274.16 275.76 231.95 240.10 241.86 -1.24%
EPS -1.32 1.48 3.68 1.38 0.18 -1.48 -1.78 -4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.18 1.17 1.00 1.05 0.92 1.39%
Adjusted Per Share Value based on latest NOSH - 41,724
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 57.28 69.16 70.35 70.85 61.66 61.67 61.92 -1.28%
EPS -0.31 0.38 0.94 0.35 0.05 -0.38 -0.46 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2553 0.3041 0.3028 0.3006 0.2658 0.2697 0.2355 1.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.41 0.45 0.40 0.50 0.50 0.52 0.84 -
P/RPS 0.18 0.17 0.15 0.18 0.22 0.22 0.35 -10.48%
P/EPS -33.69 30.41 10.87 36.23 279.72 -35.14 -47.19 -5.45%
EY -2.97 3.29 9.20 2.76 0.36 -2.85 -2.12 5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.34 0.43 0.50 0.50 0.91 -12.43%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 18/02/09 14/02/08 14/02/07 06/03/06 16/02/05 -
Price 0.40 0.46 0.40 0.50 0.46 0.76 0.77 -
P/RPS 0.18 0.17 0.15 0.18 0.20 0.32 0.32 -9.13%
P/EPS -32.87 31.08 10.87 36.23 257.34 -51.35 -43.26 -4.47%
EY -3.04 3.22 9.20 2.76 0.39 -1.95 -2.31 4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.34 0.43 0.46 0.72 0.84 -11.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment